Company logo

NFLX - Netflix, Inc.

NASDAQ -> Communication Services -> Entertainment
Los Gatos, United States
Type: Equity

NFLX price evolution
NFLX
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 1 May 2023
Current assets
Cash $7116.91 $7353.24 $7662.79 $6714.59
Short term investments $20.97 $514.2 $914.2 $1112.91
Net receivables $1287.05 $1139.97 $1218.33 $1025.51
Inventory
Total current assets $9918.13 $10779.47 $11506.34 $10482.62
Long term investments
Property, plant & equipment $1491.44 $1498.39 $1471.97 $1413.09
Goodwill & intangible assets $31658.06 $31749.86 $32520.77 $32349.18
Total noncurrent assets $38813.86 $38722.31 $39311.14 $39007.72
Total investments $20.97 $514.2 $914.2 $1112.91
Total assets $48731.99 $49501.79 $50817.47 $49490.35
Current liabilities
Accounts payable $5213.88 $4794.01 $5055.79 $4936.57
Deferred revenue $1442.97 $1306.18 $1311.92 $1262.27
Short long term debt $399.84 $399.61 $399.39 $399.16
Total current liabilities $8860.66 $8338.72 $8675.81 $8316.07
Long term debt $14143.42 $13900.75 $14070.15 $14037.97
Total noncurrent liabilities $19283.02 $19055.44 $19309.45 $19346.08
Total debt $14543.26 $14300.37 $14469.54 $14437.13
Total liabilities $28143.68 $27394.16 $27985.26 $27662.15
Shareholders' equity
Retained earnings $22589.29 $21651.45 $19974.03 $18486.42
Other shareholder equity -$223.94 -$155.57 -$139.27 -$191.69
Total shareholder equity $20588.31 $22107.63 $22832.22 $21828.2
(in millions $) 31 Jan 2024 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $7116.91 $4071.58 $6027.8 $8205.55
Short term investments $20.97 $911.28
Net receivables $1287.05 $988.9 $1718.2 $1353
Inventory
Total current assets $9918.13 $9266.47 $8069.82 $9761.58
Long term investments
Property, plant & equipment $1491.44 $3625.38 $1323.45 $960.18
Goodwill & intangible assets $31658.06 $32736.71 $30919.54 $25383.95
Total noncurrent assets $38813.86 $39328.29 $36514.84 $29518.78
Total investments $20.97 $911.28
Total assets $48731.99 $48594.77 $44584.66 $39280.36
Current liabilities
Accounts payable $5213.88 $5151.66 $5130.45 $5085.72
Deferred revenue $1442.97 $1264.66 $1209.34 $1117.99
Short long term debt $399.84 $699.82 $499.88
Total current liabilities $8860.66 $7930.97 $8488.97 $7805.78
Long term debt $14143.42 $14353.08 $14693.07 $15809.09
Total noncurrent liabilities $19283.02 $19886.39 $20246.45 $20409.33
Total debt $14543.26 $14353.08 $15392.9 $16308.97
Total liabilities $28143.68 $27817.37 $28735.42 $28215.12
Shareholders' equity
Retained earnings $22589.29 $17181.3 $12689.37 $7573.14
Other shareholder equity -$223.94 -$217.31 -$40.49 $44.4
Total shareholder equity $20588.31 $20777.4 $15849.25 $11065.24
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $8832.83 $8541.67 $8187.3 $8161.5
Cost of revenue $4930.79 $4673.47 $4803.63
Gross Profit $3525.34 $3610.88 $3513.83 $3357.88
Operating activities
Research & development $657.16 $657.98 $687.27
Selling, general & administrative $1037.33 $1028.66 $956.29
Total operating expenses $2029.23 $1694.49 $1686.65 $1643.56
Operating income $1916.39 $1827.18 $1714.32
Income from continuing operations
EBIT $2084.61 $1854.14 $1643.11
Income tax expense $210.31 $231.63 $191.72 $163.75
Interest expense -$347.96 $175.56 $174.81 $174.24
Net income
Net income $937.84 $1677.42 $1487.61 $1305.12
Income (for common shares) $1677.42 $1487.61 $1305.12
(in millions $) 31 Jan 2024 31 Dec 2022 31 Jan 2022 31 Dec 2020
Revenue
Total revenue $33723.3 $31615.55 $24996.06
Cost of revenue $19168.28 $15276.32
Gross Profit $14007.93 $12447.26 $9719.74
Operating activities
Research & development $2711.04 $1829.6
Selling, general & administrative $4103.39 $3304.85
Total operating expenses $7053.93 $6814.43 $5134.45
Operating income $5632.83 $4585.29
Income from continuing operations
EBIT $5970.14 $3966.85
Income tax expense $797.41 $772 $437.95
Interest expense -$748.6 $706.21 $767.5
Net income
Net income $5407.99 $4491.92 $2761.39
Income (for common shares) $4491.92 $2761.39
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $1677.42 $1487.61 $1305.12
Operating activities
Depreciation $3664.01 $3499.41 $3550.32
Business acquisitions & disposals
Stock-based compensation $79.72 $78.03 $99.1
Total cash flows from operations $1992.32 $1440.23 $2178.74
Investing activities
Capital expenditures -$103.93 -$100.97 -$62.02
Investments $400 $198.71 -$201.63
Total cash flows from investing $541.75 $296.07 $97.74 -$263.65
Financing activities
Dividends paid
Sale and purchase of stock -$2442.28 -$610.43 -$374.07
Net borrowings
Total cash flows from financing -$5950.8 -$2475.11 -$649.35 -$374.07
Effect of exchange rate $82.68 -$122.71 $39.63 $26.42
Change in cash and equivalents $1947.93 -$309.43 $928.25 $1567.44
(in millions $) 31 Jan 2024 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $4491.92 $5116.23 $2761.39
Operating activities
Depreciation $14362.81 $12438.78 $10922.62
Business acquisitions & disposals -$757.39 -$788.35
Stock-based compensation $575.45 $403.22 $415.18
Total cash flows from operations $2026.26 $392.61 $2427.08
Investing activities
Capital expenditures -$407.73 -$524.59 -$497.92
Investments -$911.28
Total cash flows from investing $541.75 -$2076.39 -$1339.85 -$505.35
Financing activities
Dividends paid
Sale and purchase of stock $35.75 -$425.61 $235.41
Net borrowings -$700 -$500 $1001.9
Total cash flows from financing -$5950.8 -$664.25 -$1149.78 $1237.31
Effect of exchange rate $82.68 -$170.14 -$86.74 $36.05
Change in cash and equivalents $1947.93 -$884.53 -$2183.76 $3195.08
Fundamentals
Market cap $265.58B
Enterprise value $273.01B
Shares outstanding 432.76M
Revenue $33.72B
EBITDA N/A
EBIT N/A
Net Income $5.41B
Revenue Q/Q 12.49%
Revenue Y/Y 6.67%
P/E ratio 49.11
EV/Sales 8.10
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio 7.88
P/B ratio 12.76
Book/Share 48.09
Cash/Share 16.45
EPS $12.50
ROA 10.90%
ROE 24.76%
Debt/Equity 1.37
Net debt/EBITDA N/A
Current ratio 1.12
Quick ratio 1.12